Highlights

[PWF] YoY TTM Result on 2014-06-30 [#2]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     10.30%    YoY -     79.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 336,319 310,139 277,357 286,452 222,578 238,087 274,268 3.45%
  YoY % 8.44% 11.82% -3.18% 28.70% -6.51% -13.19% -
  Horiz. % 122.62% 113.08% 101.13% 104.44% 81.15% 86.81% 100.00%
PBT 25,067 11,824 14,986 13,479 6,186 808 7,012 23.63%
  YoY % 112.00% -21.10% 11.18% 117.90% 665.59% -88.48% -
  Horiz. % 357.49% 168.63% 213.72% 192.23% 88.22% 11.52% 100.00%
Tax -8,777 -3,452 -5,186 -4,403 -1,330 -1,852 -4,876 10.28%
  YoY % -154.26% 33.44% -17.78% -231.05% 28.19% 62.02% -
  Horiz. % 180.00% 70.80% 106.36% 90.30% 27.28% 37.98% 100.00%
NP 16,290 8,372 9,800 9,076 4,856 -1,044 2,136 40.26%
  YoY % 94.58% -14.57% 7.98% 86.90% 565.13% -148.88% -
  Horiz. % 762.64% 391.95% 458.80% 424.91% 227.34% -48.88% 100.00%
NP to SH 16,640 8,372 9,800 8,695 4,856 -1,044 2,136 40.75%
  YoY % 98.76% -14.57% 12.71% 79.06% 565.13% -148.88% -
  Horiz. % 779.03% 391.95% 458.80% 407.07% 227.34% -48.88% 100.00%
Tax Rate 35.01 % 29.19 % 34.61 % 32.67 % 21.50 % 229.21 % 69.54 % -10.80%
  YoY % 19.94% -15.66% 5.94% 51.95% -90.62% 229.61% -
  Horiz. % 50.35% 41.98% 49.77% 46.98% 30.92% 329.61% 100.00%
Total Cost 320,029 301,767 267,557 277,376 217,722 239,131 272,132 2.74%
  YoY % 6.05% 12.79% -3.54% 27.40% -8.95% -12.13% -
  Horiz. % 117.60% 110.89% 98.32% 101.93% 80.01% 87.87% 100.00%
Net Worth 239,154 456,383 214,096 214,901 209,510 128,662 128,672 10.87%
  YoY % -47.60% 113.17% -0.37% 2.57% 62.84% -0.01% -
  Horiz. % 185.86% 354.69% 166.39% 167.01% 162.82% 99.99% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,310 4,339 2,140 0 0 0 0 -
  YoY % 45.43% 102.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.76% 202.68% 100.00% - - - -
Div Payout % 37.92 % 51.83 % 21.85 % - % - % - % - % -
  YoY % -26.84% 137.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.55% 237.21% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 239,154 456,383 214,096 214,901 209,510 128,662 128,672 10.87%
  YoY % -47.60% 113.17% -0.37% 2.57% 62.84% -0.01% -
  Horiz. % 185.86% 354.69% 166.39% 167.01% 162.82% 99.99% 100.00%
NOSH 162,690 150,126 71,365 59,694 59,689 59,842 59,296 18.30%
  YoY % 8.37% 110.36% 19.55% 0.01% -0.26% 0.92% -
  Horiz. % 274.37% 253.18% 120.35% 100.67% 100.66% 100.92% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.84 % 2.70 % 3.53 % 3.17 % 2.18 % -0.44 % 0.78 % 35.52%
  YoY % 79.26% -23.51% 11.36% 45.41% 595.45% -156.41% -
  Horiz. % 620.51% 346.15% 452.56% 406.41% 279.49% -56.41% 100.00%
ROE 6.96 % 1.83 % 4.58 % 4.05 % 2.32 % -0.81 % 1.66 % 26.96%
  YoY % 280.33% -60.04% 13.09% 74.57% 386.42% -148.80% -
  Horiz. % 419.28% 110.24% 275.90% 243.98% 139.76% -48.80% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.72 206.59 388.64 479.86 372.89 397.85 462.54 -12.55%
  YoY % 0.06% -46.84% -19.01% 28.69% -6.27% -13.99% -
  Horiz. % 44.69% 44.66% 84.02% 103.74% 80.62% 86.01% 100.00%
EPS 10.23 5.58 13.73 14.57 8.14 -1.74 3.60 18.99%
  YoY % 83.33% -59.36% -5.77% 78.99% 567.82% -148.33% -
  Horiz. % 284.17% 155.00% 381.39% 404.72% 226.11% -48.33% 100.00%
DPS 3.88 2.89 3.00 0.00 0.00 0.00 0.00 -
  YoY % 34.26% -3.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.33% 96.33% 100.00% - - - -
NAPS 1.4700 3.0400 3.0000 3.6000 3.5100 2.1500 2.1700 -6.28%
  YoY % -51.64% 1.33% -16.67% 2.56% 63.26% -0.92% -
  Horiz. % 67.74% 140.09% 138.25% 165.90% 161.75% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 193.35 178.30 159.45 164.68 127.96 136.87 157.67 3.46%
  YoY % 8.44% 11.82% -3.18% 28.70% -6.51% -13.19% -
  Horiz. % 122.63% 113.08% 101.13% 104.45% 81.16% 86.81% 100.00%
EPS 9.57 4.81 5.63 5.00 2.79 -0.60 1.23 40.72%
  YoY % 98.96% -14.56% 12.60% 79.21% 565.00% -148.78% -
  Horiz. % 778.05% 391.06% 457.72% 406.50% 226.83% -48.78% 100.00%
DPS 3.63 2.49 1.23 0.00 0.00 0.00 0.00 -
  YoY % 45.78% 102.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 295.12% 202.44% 100.00% - - - -
NAPS 1.3749 2.6237 1.2308 1.2354 1.2045 0.7397 0.7397 10.87%
  YoY % -47.60% 113.17% -0.37% 2.57% 62.84% 0.00% -
  Horiz. % 185.87% 354.70% 166.39% 167.01% 162.84% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.0500 1.5400 1.2200 1.2200 0.6900 0.4800 0.4400 -
P/RPS 0.51 0.75 0.31 0.25 0.19 0.12 0.10 31.17%
  YoY % -32.00% 141.94% 24.00% 31.58% 58.33% 20.00% -
  Horiz. % 510.00% 750.00% 310.00% 250.00% 190.00% 120.00% 100.00%
P/EPS 10.27 27.62 8.88 8.38 8.48 -27.51 12.21 -2.84%
  YoY % -62.82% 211.04% 5.97% -1.18% 130.83% -325.31% -
  Horiz. % 84.11% 226.21% 72.73% 68.63% 69.45% -225.31% 100.00%
EY 9.74 3.62 11.26 11.94 11.79 -3.63 8.19 2.93%
  YoY % 169.06% -67.85% -5.70% 1.27% 424.79% -144.32% -
  Horiz. % 118.93% 44.20% 137.48% 145.79% 143.96% -44.32% 100.00%
DY 3.69 1.88 2.46 0.00 0.00 0.00 0.00 -
  YoY % 96.28% -23.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 76.42% 100.00% - - - -
P/NAPS 0.71 0.51 0.41 0.34 0.20 0.22 0.20 23.49%
  YoY % 39.22% 24.39% 20.59% 70.00% -9.09% 10.00% -
  Horiz. % 355.00% 255.00% 205.00% 170.00% 100.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 28/08/12 26/08/11 -
Price 1.1200 0.6800 1.0700 1.6700 0.6000 0.4300 0.4000 -
P/RPS 0.54 0.33 0.28 0.35 0.16 0.11 0.09 34.76%
  YoY % 63.64% 17.86% -20.00% 118.75% 45.45% 22.22% -
  Horiz. % 600.00% 366.67% 311.11% 388.89% 177.78% 122.22% 100.00%
P/EPS 10.95 12.19 7.79 11.47 7.38 -24.65 11.10 -0.23%
  YoY % -10.17% 56.48% -32.08% 55.42% 129.94% -322.07% -
  Horiz. % 98.65% 109.82% 70.18% 103.33% 66.49% -222.07% 100.00%
EY 9.13 8.20 12.83 8.72 13.56 -4.06 9.01 0.22%
  YoY % 11.34% -36.09% 47.13% -35.69% 433.99% -145.06% -
  Horiz. % 101.33% 91.01% 142.40% 96.78% 150.50% -45.06% 100.00%
DY 3.46 4.25 2.80 0.00 0.00 0.00 0.00 -
  YoY % -18.59% 51.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.57% 151.79% 100.00% - - - -
P/NAPS 0.76 0.22 0.36 0.46 0.17 0.20 0.18 27.10%
  YoY % 245.45% -38.89% -21.74% 170.59% -15.00% 11.11% -
  Horiz. % 422.22% 122.22% 200.00% 255.56% 94.44% 111.11% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers